{"annual":[{"capex":372900000,"ebitMargin":23.57,"fcf":1652600000,"fcfMargin":26.28,"grossMargin":45.21,"netDebt":-1329032000,"netIncome":1387174000,"operatingCf":2025500000,"revenue":6287400000,"roc":14.55,"roe":16.54,"sharesOutstanding":432600000,"year":2015},{"capex":324700000,"ebitMargin":22.75,"fcf":1341200000,"fcfMargin":19.51,"grossMargin":42.73,"netDebt":412600000,"netIncome":1471894000,"operatingCf":1665900000,"revenue":6875100000,"roc":11.23,"roe":14.99,"sharesOutstanding":427684000,"year":2016},{"capex":358000000,"ebitMargin":26.15,"fcf":1440600000,"fcfMargin":16.07,"grossMargin":43.53,"netDebt":766300000,"netIncome":2066699999,"operatingCf":1798600000,"revenue":8962700000,"roc":15.61,"roe":19.18,"sharesOutstanding":431600000,"year":2017},{"capex":838300000,"ebitMargin":27.1,"fcf":2463200000,"fcfMargin":22.51,"grossMargin":44.76,"netDebt":-94600000,"netIncome":2591600000,"operatingCf":3301500000,"revenue":10944000000,"roc":18.14,"roe":22.26,"sharesOutstanding":426400000,"year":2018},{"capex":1191500000,"ebitMargin":23.61,"fcf":2463600000,"fcfMargin":20.84,"grossMargin":43.42,"netDebt":-424000000,"netIncome":2592300000,"operatingCf":3276400000,"revenue":11820000000,"roc":14.43,"roe":18.68,"sharesOutstanding":421600000,"year":2019},{"capex":1000800000,"ebitMargin":28.98,"fcf":3626800000,"fcfMargin":25.95,"grossMargin":47.43,"netDebt":-1371200000,"netIncome":3553700000,"operatingCf":4627600000,"revenue":13978500000,"roc":19.61,"roe":25.63,"sharesOutstanding":419100000,"year":2020},{"capex":940300000,"ebitMargin":35.12,"fcf":9905500000,"fcfMargin":53.22,"grossMargin":51.86,"netDebt":-2367700000,"netIncome":5883200000,"operatingCf":10845800000,"revenue":18611000000,"roc":36.45,"roe":58.02,"sharesOutstanding":410400000,"year":2021},{"capex":1281799999,"ebitMargin":30.7,"fcf":7222500000,"fcfMargin":34.11,"grossMargin":49.47,"netDebt":-3007900000,"netIncome":5624200000,"operatingCf":8486800000,"revenue":21173400000,"roc":35.49,"roe":63.83,"sharesOutstanding":398000000,"year":2022},{"capex":2196200000,"ebitMargin":32.81,"fcf":3247200000,"fcfMargin":11.78,"grossMargin":50.21,"netDebt":-2373100000,"netIncome":7839000000,"operatingCf":5443400000,"revenue":27558500000,"roc":38.18,"roe":58.27,"sharesOutstanding":394100000,"year":2023},{"capex":2083100000,"ebitMargin":31.92,"fcf":9083100000,"fcfMargin":32.14,"grossMargin":49.82,"netDebt":-8048300000,"netIncome":7571600000,"operatingCf":11166200000,"revenue":28262900000,"roc":31.62,"roe":40.98,"sharesOutstanding":393600000,"year":2024},{"capex":1573600000,"ebitMargin":34.6,"fcf":11084900000,"fcfMargin":33.93,"grossMargin":52.83,"netDebt":-10207000000,"netIncome":9609400000,"operatingCf":12658500000,"revenue":32667300000,"roc":42.97,"roe":49,"sharesOutstanding":388900000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":23.12,"fcfCagr5y":4.1,"roeAvg10y":37.08,"roeAvg5y":54.02,"yearsAvailable":20},"quarterly":[{"capex":2083100000,"ebitMargin":31.92,"fcf":9083100000,"fcfMargin":32.14,"grossMargin":51.28,"netDebt":-8048300000,"netIncome":7571600000,"operatingCf":11166200000,"quarter":4,"revenue":28262900000,"roc":31.62,"roe":40.98,"sharesOutstanding":393600000,"year":2024},{"capex":2075800000,"ebitMargin":33.76,"fcf":9283700000,"fcfMargin":30.23,"grossMargin":52.01,"netDebt":-5417400000,"netIncome":8702800000,"operatingCf":11359500000,"quarter":1,"revenue":30714400000,"roc":37.91,"roe":49.73,"sharesOutstanding":392500000,"year":2025},{"capex":2526100000,"ebitMargin":34.82,"fcf":9256000000,"fcfMargin":28.78,"grossMargin":52.52,"netDebt":-3544600000,"netIncome":9415200000,"operatingCf":11782100000,"quarter":2,"revenue":32163300000,"roc":42.69,"roe":53.44,"sharesOutstanding":388400000,"year":2025},{"capex":2425700000,"ebitMargin":34.85,"fcf":8965600000,"fcfMargin":27.83,"grossMargin":52.71,"netDebt":-2421800000,"netIncome":9463200000,"operatingCf":11391300000,"quarter":3,"revenue":32212000000,"roc":43.39,"roe":49.82,"sharesOutstanding":387600000,"year":2025},{"capex":2168100000,"ebitMargin":34.6,"fcf":11088700000,"fcfMargin":33.94,"grossMargin":52.83,"netDebt":-10207000000,"netIncome":9609400000,"operatingCf":13256800000,"quarter":4,"revenue":32667300000,"roc":42.97,"roe":49,"sharesOutstanding":387000000,"year":2025},{"capex":2173900000,"ebitMargin":34.79,"fcf":8955900000,"fcfMargin":26.58,"grossMargin":52.6,"netDebt":-5264800000,"netIncome":10011100000,"operatingCf":11129800000,"quarter":1,"revenue":33692700000,"roc":42.21,"roe":48.06,"sharesOutstanding":385700000,"year":2026},{"capex":1485000000,"ebitMargin":35.42,"fcf":10001900000,"fcfMargin":28.31,"grossMargin":52.73,"netDebt":-4687500000,"netIncome":10638400000,"operatingCf":11486900000,"quarter":2,"revenue":35327500000,"roc":44.59,"roe":48.74,"sharesOutstanding":385700000,"year":2026},{"capex":1582900000,"ebitMargin":38.55,"fcf":21142500000,"fcfMargin":53.56,"grossMargin":54.34,"netDebt":-6067900000,"netIncome":13474300000,"operatingCf":22725400000,"quarter":3,"revenue":39473500000,"roc":44.66,"roe":61.07,"sharesOutstanding":383500000,"year":2026}]}